Adopted Budget	
Fiscal Year 2024	

Talis Park	
Community Development District	

October 18, 2023

Talis Park	
Community Development District	

TABLE OF CONTENTS

General Fund	
Budget	
Narrative	

Page 1	
Page 2-4	

Debt Service Fund	
Budget - Series 2013	
Amortization Schedule - 2013	

Page 5	
Page 6	

Budget - Series 2016	
Amortization Schedule - 2016A-1	
Amortization Schedule - 2016A-2	

Page 7	
Page 8	
Page 9	

Talis Park	
Community Development District	

General Fund

Adopted		Actual		Projected		Projected		Adopted	
Budget		Thru		for		Thru		Budget	
	FY2023			  9/30/2023 			month			  9/30/2023 			FY2024		

 Description	

Revenues

$511,842	
$500	
   $143,498 	
   $655,840 	

$523,343	
$25,242	
   $239,498 	
   $788,083 	

$0	
$0	
      $0 	
      $0 	

Maintenance Assessments	
Interest Income	
Carry Forward Surplus	
Total Revenues	
Expenditures	
Administrative	
Engineering Fees	
Arbitrage Rebate	
Assessment Roll	
Dissemination Agent	
Attorney Fees	
Annual Audit	
Trustee Fees	
Management Fees	
Computer Time	
Website Compliance	
Telephone	
Postage	
Printing & Binding	
Rentals & Leases	
General Liability Insurance	
Legal Advertising	
Other Current Charges	
Office Supplies	
Dues, Licenses & Subscriptions	
Capital Outlay	
Contingency	
1st Quarter Operating	
Total Administrative	

$523,343
$25,242
	$239,498 
	$788,083 

$20,000	
$1,250	
$7,500	
$2,500	
$30,000	
$4,200	
$8,000	
$47,053	
$1,000	
$1,000	
$50	
$350	
$650	
$2,400	
$7,404	
$4,000	
$1,000	
$175	
$175	
$225	
$250	
   $90,000 	
   $229,182 	

$22,073	
$1,200	
$7,500	
$2,500	
$5,639	
$4,200	
$7,866	
$47,053	
$1,000	
$1,000	
$0	
$215	
$267	
$2,400	
$7,236	
$1,211	
$989	
$1	
$175	
$0	
$0	
      $0 	
   $112,524 	

$500	
$0	
$0	
$0	
$500	
$0	
$0	
$0	
$0	
$0	
$0	
$0	
$0	
$0	
$0	
$200	
$0	
$0	
$0	
$0	
$0	
      $0 	
    $1,200 	

$22,573	
$1,200	
$7,500	
$2,500	
$6,139	
$4,200	
$7,866	
$47,053	
$1,000	
$1,000	
$0	
$215	
$267	
$2,400	
$7,236	
$1,411	
$989	
$1	
$175	
$0	
$0	
      $0 	
   $113,724 	

Maintenance	
Electric Services	
Lake Maintenance	
Preserve Maintenance	
Landscape Maintenance - Veterans ROW	
Repairs/Replacement - Veterans ROW	
Landscape Maintenance -175 Bern	
Repairs/Replacement - 175 Bern	
Pine Straw - 175 Bern	
Irrigation Repairs	
Repairs/Replacement - General	
Contingency	
Reserve	
Special Projects	
Total Maintenance	

$504,746	
$10,000	
   $160,073 	
   $674,819 	

$20,000	
$600	
$7,500	
$2,500	
$30,000	
$4,500	
$8,000	
$47,053	
$1,000	
$1,000	
$50	
$350	
$650	
$2,400	
$7,960	
$4,000	
$1,000	
$175	
$175	
$225	
$250	
      $0 	
   $139,388 	

$2,692	
$31,800	
$12,745	
$171,495	$1	
$0	
$92,190	
$8,900	
$19,040	
$0	
$10,000	
$130,424	
$0	
   $35,000  		
  $514,286  	$5	

$2,900
$31,800
$16,000 84,662
$10,000
$96,369
$15,000
$15,700
$10,000
$50,000
$13,000
$90,000
$0 
35,431 

    

$2,900	$2,692	$0	
$31,800	$31,800	$0	
$16,000	$12,745	$0	
$141,561	$171,495	$0	
$10,000	$0	$0	
$85,076	$92,190	$0	
$15,000	$8,900	$0	
$15,700	$19,040	$0	
$10,000	$0	$0	
$50,000	$0	$10,000	
$13,621	$130,424	$0	
$0	$0	$0	
   $35,000  	$0  	$35,000 	
  $426,658  	$469,286  	$45,000 	

Total Expenditures		$655,840  	$581,810  		$46,200  	$628,010  	$674,819  Unassigned Fund Balance			($0)		$206,273  	($46,200)		$160,073  		$0 
FY2022	FY2023	FY2024
$553,343	$545,671
$41,501	$40,925	
Gross Assessments	$553,343		
-Discount/Commission/Prop Appraiser 7.5%	$41,501		

Net Assessments	$511,842	$511,842	$504,746
	577		569
$959.00	$959.00	
# Units		577		
Gross amount Per Unit Assessments	$959.00		
increase in $	$0.00	
increase in %	0.00%	
Total increase gross	$0	

Talis Park
Community Development District	General Fund

REVENUES:

Maintenance Assessments
The District will levy a non-ad valorem assessment based upon the adopted budget and maintenance costs for the fiscal year allocated on a per unit basis on all platted property within Talis Park Community Development District in order to pay the Administrative and Maintenance expenses incurred during the fiscal year.

Interest Income
The District will have all excess funds invested with the State Board of Administration. The Amount is based upon the estimated average balance of funds available during the fiscal year.

ADMINISTRATIVE EXPENDITURES:

Engineering Fees
The District's engineer will be providing general engineering services to the District, i.e. attendance and preparation for monthly board meetings, review invoices, etc.

Arbitrage Rebate
The District is required to have an annual arbitrage rebate calculation prepared for the Series 2013 and 2016-1 and 2016-2 Capital Improvement Bonds. The District will contract with an independent CPA firm to perform this calculation.

Dissemination Agent
The Annual Disclosure Report required by the Security and Exchange Commission in order to comply with Rule 15(c)(2)- 12(b)(5), which relates to additional reporting requirements for un-rated bond issues.

Assessment Roll
The District has contracted with GMS-South Florida, LLC. for Special Assessment Roll preparation services, to include the long- and short-term debt assessments. Services include preparing, certifying and transmitting the roll to the Collier County Property Appraiser and acting as primary contact for property owners.

Attorney Fees
The District's legal counsel will be providing general legal services to the District, i.e. attendance and preparation for monthly meetings, review operating & maintenance contracts, etc.

Annual Audit
The District is required annually to conduct an audit of its financial records by an Independent Certified Public Accounting Firm.

Trustee Fees
The District’s Series 2013 and Series 2016-1 and 2016-2 Capital Improvement Revenue Bonds are held by a Trustee with US Bank, N.A. The amount represents the fee for the administration of the District’s bond issue.

Management Fees
The District receives Management, Accounting and Administrative services as part of a Management Agreement with Governmental Management Services – South Florida, LLC.

Computer Time
The District processes all its financial activities, i.e. accounts payable, financial statements, etc. on a mainframe computer leased by Governmental Management Services – South Florida, LLC.

Website Compliance
Per Chapter 2014-22, Laws of Florida, all Districts must have a website by October 1, 2015 to provide detailed information on the CDD as well as links to useful websites regarding Compliance issues. This website will be maintained by GMS-SF, LLC and updated monthly.

Telephone
Telephone and fax machine.

Postage
Mailing of agenda packages, overnight deliveries, correspondence, etc.

Talis Park
Community Development District	General Fund

ADMINISTRATIVE EXPENDITURES: (continued)

Printing & Binding
Printing and Binding agenda packages for board meetings, printing of computerized checks, stationary, envelopes etc.

Rental & Leases
The District will be charged $200 per month for office rent from Governmental Management Services – South Florida, LLC for the District's administrative office located in Ft. Lauderdale.

General Liability Insurance
The District's General Liability & Public Officials Liability Insurance policy is with Egis Insurance Advisors, LLC. Egis Insurance Advisors, LLC specializes in providing insurance coverage to governmental agencies. The amount is based upon similar Community Development Districts.

Legal Advertising
The District is required to advertise various notices for monthly Board meetings, public hearings etc in a newspaper of general circulation.

Other Current Charges
Bank charges and any other miscellaneous expenses that incurred during the year.

Office Supplies
Miscellaneous office supplies.

Dues, Licenses & Subscriptions
The District is required to pay an annual fee to the Department of Economic Opportunity for $175. This is the only expense under this category for the District.

Capital Outlay
Represents any minor capital expenditures the District may need to make during the Fiscal Year such as a file cabinet for District files.

Contingency
Unscheduled expenses related to the administrative side of the District.

MAINTENANCE EXPENDITURES:

Electric Services
The cost of electricity for the Veterans Memorial Blvd. Street Lights.

Lake Maintenance
The District has contracted with Aquagenix to maintain the water quality of the 15 ponds at Talis Park Community Development District.

Preserve Maintenance
Represents funds needed for the maintenance of the community and it also includes contract with Aquatic Weed Control, Inc. for the quarterly testing of Lakes.

Landscape Maintenance – Veterans ROW
The District will contract with a Landscape company for the maintenance of Veterans ROW.

Repairs/Replacement – Veterans ROW
The District will contract with a Landscape company for the repairs and replacement of plants throughout Veterans ROW.

Landscape Maintenance – I75 Bern
The District will contract with a Landscape company for the maintenance of I75 Bern.

Repairs/Replacement – I75 Bern
The District will contract with a Landscape company for the repairs and replacement of plants throughout I75 Bern.

Talis Park
Community Development District	General Fund

MAINTENANCE EXPENDITURES: (continued)

Pine Straw – 175 Bern
The District will contract with a Landscape company for the replacement of the pine straw on the I75 Bern.

Irrigation Repairs
The District will contract with a landscape company for irrigation services.

Repairs/Replacement – General
This reserve funding is for any other related capital repairs and replacement within the District assets.

Contingency
Unscheduled expenses related to the maintenance expenditures of the District.

Reserve
Reserve for future projects

Special Projects
Special projects that exceed $5000 related to the maintenance expenditures of the District.

$112,838	
$95,000	
$0	
$110,819	
$0	

$112,838	$0	$112,838	
$95,000	$0	$95,000	
$10,000	$0	$10,000	
$110,581	$0	$110,581	
$90,000	$0	$90,000	
$418,419	$0	$418,419	

$108,031	
$100,000	
$0	
$105,906	
$0	

Talis Park	
Community Development District	

 	
Debt Service Fund	
Series 2013 Capital Improvement Revenue Bonds	

Adopted	
Budget	
	FY2023		

Actual	
Thru	
  9/30/2023 	

Projected		Projected	
for		thru	
	month			  9/30/2023 	

Adopted	
Budget	
	FY2024		

 Description	

Revenues

Special Assessments	
Developer Assessments	
Interest Income (2)	
Special Assessments-Prepayments	
Surplus Carry Forward (1)	

$288,969	
$53,064	
$0	
$0	
$411,434	

$294,896	
$45,999	
$25,739	
$78,099	
$420,046	

$0	
$0	
$0	
$0	
$0	

$294,896	
$45,999	
$25,739	
$78,099	
$420,046	

$311,606	
$21,600	
$1,000	
$0	
$438,125	

Total Revenues		$753,468 		$864,778 		$0 		$864,778 		$772,331  Expenditures
Interest - 11/1	
Principal - 11/1	
Special Call - 11/1	
Interest - 5/1	
Special Call - 5/1	

Total Expenditures

Other Financing Sources/(Uses)

Operating Transfer In/(Out)		$318,656 

$0		

($8,235)		

$0		

($8,235)			$313,938 

$0	
Total Financing Sources/(Uses)		$0 		($8,235)		$0		($8,235)			$0 	
										
Excess Revenues/(Expenditures)		$434,811 			$438,125 			$0 			$438,125 			$458,393 	

(1) Carry Forward Surplus is net of Reserve Requirement.	
(2) Interest earnings are transferred to the Construction account per Section 408(i)	

Int. & Principal Payment	
11/01/24	$205,906	

Product	
Units	Per Unit Assessments Gross	Total Assessments On Roll	
55'	15	$645.90	$9,688.50	
65'	26	$645.90	$16,793.40	
75'	62	$645.90	$40,045.80	
90'	12	$645.90	$7,750.80	
100'	2	$645.90	$1,291.80	
125'	11	$645.90	$7,104.90	
200'	12	$645.90	$7,750.80	
10/acre	204	$645.90	$131,763.60	
Villa 1	91	$645.90	$58,776.90	
Villa 1A	2	$645.90	$1,291.80	
Club House	3	$645.90	$1,937.70	
New Villa 1A	17	$1,659.00	$28,203.00	
Rev 10/acre	28	$874.00	$24,472.00	
Gross Assessments	485		$336,871.00	
-Discount/Commission/Prop Appraiser 7.5%			-$25,265.33	
Net Assessments		$311,605.68	

Product	
Units	Per Unit Assessments Net	Total Assessments Direct Billed	
Tuscano Villa 1A	18	$1,200.00	$21,600.00	

Talis Park	
Community Development District	

 	
Series 2013 Capital Improvement Revenue Bonds	
Amortization Schedule	

DATE	BALANCE	COUPON	PRINCIPAL	INTEREST	TOTAL	

11/01/23	$3,825,000.00	4.250%	$100,000.00	$108,031.25	$0.00	
05/01/24	$3,725,000.00	4.250%	$0.00	$105,906.25	$313,937.50	
11/01/24	$3,725,000.00	4.250%	$100,000.00	$105,906.25	$0.00	
05/01/25	$3,625,000.00	4.250%	$0.00	$103,781.25	$309,687.50	
11/01/25	$3,625,000.00	5.250%	$105,000.00	$103,781.25	$0.00	
05/01/26	$3,520,000.00	5.250%	$0.00	$101,025.00	$309,806.25	
11/01/26	$3,520,000.00	5.250%	$110,000.00	$101,025.00	$0.00	
05/01/27	$3,410,000.00	5.250%	$0.00	$98,137.50	$309,162.50	
11/01/27	$3,410,000.00	5.250%	$115,000.00	$98,137.50	$0.00	
05/01/28	$3,295,000.00	5.250%	$0.00	$95,118.75	$308,256.25	
11/01/28	$3,295,000.00	5.250%	$120,000.00	$95,118.75	$0.00	
05/01/29	$3,175,000.00	5.250%	$0.00	$91,968.75	$307,087.50	
11/01/29	$3,175,000.00	5.250%	$130,000.00	$91,968.75	$0.00	
05/01/30	$3,045,000.00	5.250%	$0.00	$88,556.25	$310,525.00	
11/01/30	$3,045,000.00	5.250%	$135,000.00	$88,556.25	$0.00	
05/01/31	$2,910,000.00	5.250%	$0.00	$85,012.50	$308,568.75	
11/01/31	$2,910,000.00	5.250%	$140,000.00	$85,012.50	$0.00	
05/01/32	$2,770,000.00	5.250%	$0.00	$81,337.50	$306,350.00	
11/01/32	$2,770,000.00	5.250%	$150,000.00	$81,337.50	$0.00	
05/01/33	$2,620,000.00	5.250%	$0.00	$77,400.00	$308,737.50	
11/01/33	$2,620,000.00	5.250%	$155,000.00	$77,400.00	$0.00	
05/01/34	$2,465,000.00	5.250%	$0.00	$73,331.25	$305,731.25	
11/01/34	$2,465,000.00	5.250%	$165,000.00	$73,331.25	$0.00	
05/01/35	$2,300,000.00	5.250%	$0.00	$69,000.00	$307,331.25	
11/01/35	$2,300,000.00	6.000%	$175,000.00	$69,000.00	$0.00	
05/01/36	$2,125,000.00	6.000%	$0.00	$63,750.00	$307,750.00	
11/01/36	$2,125,000.00	6.000%	$185,000.00	$63,750.00	$0.00	
05/01/37	$1,940,000.00	6.000%	$0.00	$58,200.00	$306,950.00	
11/01/37	$1,940,000.00	6.000%	$195,000.00	$58,200.00	$0.00	
05/01/38	$1,745,000.00	6.000%	$0.00	$52,350.00	$305,550.00	
11/01/38	$1,745,000.00	6.000%	$210,000.00	$52,350.00	$0.00	
05/01/39	$1,535,000.00	6.000%	$0.00	$46,050.00	$308,400.00	
11/01/39	$1,535,000.00	6.000%	$220,000.00	$46,050.00	$0.00	
05/01/40	$1,315,000.00	6.000%	$0.00	$39,450.00	$305,500.00	
11/01/40	$1,315,000.00	6.000%	$235,000.00	$39,450.00	$0.00	
05/01/41	$1,080,000.00	6.000%	$0.00	$32,400.00	$306,850.00	
11/01/41	$1,080,000.00	6.000%	$245,000.00	$32,400.00	$0.00	
05/01/42	$835,000.00	6.000%	$0.00	$25,050.00	$302,450.00	
11/01/42	$835,000.00	6.000%	$260,000.00	$25,050.00	$0.00	
05/01/43	$575,000.00	6.000%	$0.00	$17,250.00	$302,300.00	
11/01/43	$575,000.00	6.000%	$280,000.00	$17,250.00	$0.00	
05/01/44	$295,000.00	6.000%	$0.00	$8,850.00	$306,100.00	
11/01/44	$295,000.00	6.000%	$295,000.00	$8,850.00	$303,850.00	

Total	$3,825,000.00	$2,935,881.25	$6,760,881.25	

Int. Payment	
11/1/2024 - 2016A-1	$55,000	
11/1/2024 - 2016A-2	$63,413	

$67,681	
$67,681	
$185,000	
$0	

$67,681	$0	$67,681	
$67,681	$0	$67,681	
$185,000	$0	$185,000	
$40,000	$0	$40,000	

$63,413	
$63,413	
$190,000	
$0	

Talis Park	
Community Development District	

 	
Debt Service Fund	
Series 2016-1 and 2 Capital Improvement Refunding Bonds	

Proposed	
Budget	
	FY2023		

Actual	
Thru	
  9/30/2023 	

Projected		Projected	
for		thru	
	month			  9/30/2023 	

Adopted	
Budget	
	FY2024		

 Description	

Revenues

Special Assessments	
Developer Assessments	
Interest Income	
Special Assessments-Prepayments	
Surplus Carry Forward (1)	

$559,481	
$74,142	
$0	
$0	
$262,801	

$570,957	
$65,937	
$29,362	
$78,617	
$267,430	

$0	
$0	
$0	
$0	
$0	

$570,957	
$65,937	
$29,362	
$78,617	
$267,430	

$585,770	
$34,782	
$0	
$0	
$305,766	

Total Revenues		$896,425 	 $1,012,303 		$0 	 $1,012,303 		$926,317  Expenditures

SERIES 2016A-1	
Interest - 11/1	
Principal - 11/1	
Interest - 5/1	
Special Call - 5/1	

 	
$58,088	
$58,088	
$190,000	
$0	

	
$58,088	
$58,088	
$190,000	
$40,000	

	
$0	
$0	
$0	
$0	

	
$58,088	
$58,088	
$190,000	
$40,000	

	
$55,000	
$55,000	
$190,000	
$0	

SERIES 2016A-2	
Interest - 11/1	
Principal - 11/1	
Interest - 5/1	
Special Call - 5/1	

Total Expenditures		$626,538 			$706,538	$0	$706,538 			$616,825 	
Excess Revenues/(Expenditures)		$269,887 			$305,766 		$0 		$305,766 			$309,492 	

(1) Carry Forward Surplus is net of Reserve Requirement.						

Product	
Units	Per Unit Assessments Gross	Total Assessments On Roll	
55'	18	$1,092.69	$19,668.42	
65'	30	$1,202.66	$36,079.80	
75'	79	$1,330.90	$105,141.10	
90'	12	$1,525.78	$18,309.36	
100'	2	$1,645.66	$3,291.32	
125'	24	$1,955.64	$46,935.36	
200'	13	$3,788.04	$49,244.52	
10/acre	204	$845.11	$172,402.44	
Villa 1	93	$927.82	$86,287.26	
Villa 1A	12	$1,001.10	$12,013.20	
New Villa 1A	17	$2,825.00	$48,025.00	
Club House	18	$413.72	$7,446.96	
Rev. 10/Acre	28	$1,015.00	$28,420.00	
Gross Assessments	550		$633,264.74	
-Discount/Commission/Prop Appraiser 7.5%			-$47,494.86	
Net Assessments		$585,769.88	

Product	
Units	Per Unit Assessments
Net	Total Assessments
Direct Billed	
Tuscano Villa 1A	18	$2,089.00	$37,602.00	

Talis Park	
Community Development District	

 	
Series 2016A-1 Capital Improvement Refunding Bonds	
Amortization Schedule	

DATE	BALANCE	COUPON	PRINCIPAL	INTEREST	TOTAL	

11/01/23	$3,060,000.00	2.500%	$0.00	$55,000.00	$0.00	
05/01/24	$3,060,000.00	2.500%	$190,000.00	$55,000.00	$300,000.00	
11/01/24	$2,870,000.00	2.250%	$0.00	$52,625.00	$0.00	
05/01/25	$2,870,000.00	3.000%	$195,000.00	$52,625.00	$300,250.00	
11/01/25	$2,675,000.00	3.000%	$0.00	$49,700.00	$0.00	
05/01/26	$2,675,000.00	3.000%	$200,000.00	$49,700.00	$299,400.00	
11/01/26	$2,475,000.00	3.000%	$0.00	$46,700.00	$0.00	
05/01/27	$2,475,000.00	3.500%	$210,000.00	$46,700.00	$303,400.00	
11/01/27	$2,265,000.00	3.500%	$0.00	$43,025.00	$0.00	
05/01/28	$2,265,000.00	3.500%	$215,000.00	$43,025.00	$301,050.00	
11/01/28	$2,050,000.00	3.500%	$0.00	$39,262.50	$0.00	
05/01/29	$2,050,000.00	3.500%	$225,000.00	$39,262.50	$303,525.00	
11/01/29	$1,825,000.00	3.500%	$0.00	$35,325.00	$0.00	
05/01/30	$1,825,000.00	3.500%	$230,000.00	$35,325.00	$300,650.00	
11/01/30	$1,595,000.00	3.500%	$0.00	$31,300.00	$0.00	
05/01/31	$1,595,000.00	3.500%	$240,000.00	$31,300.00	$302,600.00	
11/01/31	$1,355,000.00	4.000%	$0.00	$27,100.00	$0.00	
05/01/32	$1,355,000.00	4.000%	$250,000.00	$27,100.00	$304,200.00	
11/01/32	$1,105,000.00	4.000%	$0.00	$22,100.00	$0.00	
05/01/33	$1,105,000.00	4.000%	$260,000.00	$22,100.00	$304,200.00	
11/01/33	$845,000.00	4.000%	$0.00	$16,900.00	$0.00	
05/01/34	$845,000.00	4.000%	$270,000.00	$16,900.00	$303,800.00	
11/01/34	$575,000.00	4.000%	$0.00	$11,500.00	$0.00	
05/01/35	$575,000.00	4.000%	$280,000.00	$11,500.00	$303,000.00	
11/01/35	$295,000.00	4.000%	$0.00	$5,900.00	$0.00	
05/01/36	$295,000.00	4.000%	$295,000.00	$5,900.00	$306,800.00	

Total	$3,060,000.00	$872,875.00	$3,932,875.00	

Talis Park	
Community Development District	

 	
Series 2016A-2 Capital Improvement Refunding Bonds	
Amortization Schedule	

DATE	BALANCE	COUPON	PRINCIPAL	TOTAL	

11/01/23	$3,180,000.00	3.750%	$0.00	$63,412.50	$0.00	
05/01/24	$3,180,000.00	3.750%	$190,000.00	$63,412.50	$316,825.00	
11/01/24	$2,990,000.00	3.750%	$0.00	$59,850.00	$0.00	
05/01/25	$2,990,000.00	3.750%	$200,000.00	$59,850.00	$319,700.00	
11/01/25	$2,790,000.00	3.750%	$0.00	$56,100.00	$0.00	
05/01/26	$2,790,000.00	3.750%	$205,000.00	$56,100.00	$317,200.00	
11/01/26	$2,585,000.00	4.000%	$0.00	$52,256.25	$0.00	
05/01/27	$2,585,000.00	4.000%	$215,000.00	$52,256.25	$319,512.50	
11/01/27	$2,370,000.00	4.000%	$0.00	$47,956.25	$0.00	
05/01/28	$2,370,000.00	4.000%	$225,000.00	$47,956.25	$320,912.50	
11/01/28	$2,145,000.00	4.000%	$0.00	$43,456.25	$0.00	
05/01/29	$2,145,000.00	4.000%	$230,000.00	$43,456.25	$316,912.50	
11/01/29	$1,915,000.00	4.000%	$0.00	$38,856.25	$0.00	
05/01/30	$1,915,000.00	4.000%	$240,000.00	$38,856.25	$317,712.50	
11/01/30	$1,675,000.00	4.000%	$0.00	$34,056.25	$0.00	
05/01/31	$1,675,000.00	4.000%	$250,000.00	$34,056.25	$318,112.50	
11/01/31	$1,425,000.00	4.000%	$0.00	$29,056.25	$0.00	
05/01/32	$1,425,000.00	4.000%	$260,000.00	$29,056.25	$318,112.50	
11/01/32	$1,165,000.00	4.000%	$0.00	$23,856.25	$0.00	
05/01/33	$1,165,000.00	4.000%	$275,000.00	$23,856.25	$322,712.50	
11/01/33	$890,000.00	4.125%	$0.00	$18,356.25	$0.00	
05/01/34	$890,000.00	4.125%	$285,000.00	$18,356.25	$321,712.50	
11/01/34	$605,000.00	4.125%	$0.00	$12,478.13	$0.00	
05/01/35	$605,000.00	4.125%	$295,000.00	$12,478.13	$319,956.25	
11/01/35	$310,000.00	4.125%	$0.00	$6,393.75	$0.00	
05/01/36	$310,000.00	4.125%	$310,000.00	$6,393.75	$322,787.50	

Total	$3,180,000.00	$972,168.75	$4,152,168.75